Life360, Inc.

LIFX

LIFXLife360, Inc. US flag

Other OTC

14.60

USD

+2.33

- -

3.55BMarket Cap

Profitability (AUD)

Profitability Ratios API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	-34.6	-23.89	-21.34	-37.05	-11.46	-1.5	33.27
Return on Assets (%)	- -	-29.27	-19.01	-17.27	-28.54	-8.52	-1.19	21.53
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	100	80.91	79.79	65.09	73.11	75.15	77.81
EBITDA Margin (%)	- -	-49.22	-19.83	-27.86	-37.32	-6.57	0.57	6.67
Operating Margin (%)	- -	-49.22	-20.64	-28.64	-41.35	-9.85	-2.15	3.88
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	22.84
Pretax Margin (%)	- -	-49.12	-20.25	-29.9	-40	-9.05	-1.25	6.67
Profit Margin (%)	- -	-49.12	-20.25	-29.79	-40.13	-9.25	-1.23	30.81
Net Income to Common Margin (%)	- -	-49.12	-20.25	-29.79	-40.13	-9.25	-1.23	30.81
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	-34.6	-23.89	-21.34	-37.05	-11.46	-1.5	33.27

Credit (AUD)

Credit Ratios API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	5	- -	3	14	8	5	- -	310
ST Debt	2	- -	1	6	4	3	- -	- -
LT Debt	3	- -	2	9	4	2	- -	310
Total Debt/EBITDA	- -	- -	-0.19	-0.46	-0.1	-0.26	0.17	9.5
Net Debt/EBITDA	- -	2.2	3.53	6.96	0.8	3.22	-74.65	-5.63
Total Debt/EBIT	- -	- -	-0.18	-0.45	-0.09	-0.17	-0.05	16.35
Net Debt/EBIT	- -	2.2	3.39	6.77	0.72	2.15	19.96	-9.69
EBITDA to Interest Expense	- -	-151.12	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	-151.12	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	-151.12	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	84.68	84.49	74.72	82.69	72	76.8	81.2	57.12
Long-Term Debt/Equity (%)	3.47	0.15	2.49	3.43	1.66	0.72	0.1	56.62
Long-Term Debt/Capital (%)	3.3	0.15	2.38	3.24	1.61	0.71	0.1	36.15
Long-Term Debt/Total Assets (%)	2.94	0.13	1.86	2.84	1.2	0.55	0.08	32.34
Total Debt/Equity (%)	5.15	0.15	4.76	5.75	3.43	2.12	0.1	56.62
Total Debt/Capital (%)	4.9	0.15	4.54	5.43	3.32	2.07	0.1	36.15
Total Debt/Total Assets (%)	4.36	0.13	3.55	4.75	2.47	1.63	0.08	32.34
Net Debt to Equity	-100.63	-88.3	-87.47	-87.38	-27.75	-26.09	-44.41	-33.54
Net Debt/Capital (%)	15,950	-744.93	-505.99	-653.67	-38.24	-35.16	-79.75	-50.47
EBITDA	- -	-29	-16	-31	-85	-20	2	33
EBITDA-CapEx	- -	-29	-16	-31	-86	-22	1	31
Operating Income (Loss)	- -	-29	-17	-32	-94	-30	-8	19

Liquidity (AUD)

Liquidity Ratios API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	7.86	5.22	2.89	5.57	0.86	0.97	2.06	5.11
Current Ratio	8.59	6.49	4.04	6.19	1.63	1.86	3.12	6.26
Quick Ratio	8.3	5.88	3.36	5.88	1.26	1.58	2.85	5.96
CFO/Avg Current Liab	- -	- -	-0.46	-0.4	-0.88	0.09	0.44	1.02
Common Equity/Total Assets	84.68	84.49	74.72	82.69	72	76.8	81.2	57.12
Long-Term Debt/Equity (%)	3.47	0.15	2.49	3.43	1.66	0.72	0.1	56.62
Long-Term Debt/Capital (%)	3.3	0.15	2.38	3.24	1.61	0.71	0.1	36.15
Long-Term Debt/Total Assets (%)	2.94	0.13	1.86	2.84	1.2	0.55	0.08	32.34
Total Debt/Equity (%)	5.15	0.15	4.76	5.75	3.43	2.12	0.1	56.62
Total Debt/Capital (%)	4.9	0.15	4.54	5.43	3.32	2.07	0.1	36.15
Total Debt/Total Assets (%)	4.36	0.13	3.55	4.75	2.47	1.63	0.08	32.34
CFO/Total Liabilities	- -	- -	-33.23	-23.22	-60	10.08	39.28	21.54
CFO/CapEx	- -	- -	- -	-150.04	-81.39	3.39	27.47	49.46
Altman's Z-Score	-0.05	18.6	6.4	21.39	-0.38	3.04	11.64	5.65

Working Capital (AUD)

Working Capital Ratios API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	8.67	9.53	10.82	10.17	8.09	7.42	7.06
Days Sales Outstanding	- -	42.09	38.32	33.72	35.89	45.13	49.21	51.72
Inventory Turnover	- -	- -	- -	22.67	12.42	10.97	15.19	12.12
Days Inventory Outstanding	- -	- -	- -	16.1	29.39	33.27	24.03	30.11
Accounts Payable Turnover	- -	- -	10.56	8.74	10.39	7.63	16.95	15.92
Accounts Payable Turnover Days	- -	- -	34.56	41.75	35.13	47.81	21.53	22.92
Cash Conversion Cycle	- -	- -	3.76	8.08	30.15	30.59	51.71	58.9
Inventory to Cash Days	- -	- -	38.32	17.62	6.5	11.87	25.19	21.61
Inventories	- -	- -	- -	2	11	4	8	10
Raw Materials	- -	- -	- -	1	3	- -	- -	- -
Work In Process	- -	- -	- -	1	- -	- -	- -	- -
Finished Goods	- -	- -	- -	1	8	4	8	10
Other Inventory	- -	- -	- -	-1	- -	- -	- -	- -

Enterprise Value (AUD)

Enterprise Value API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	442	270	1,855	330	484	1,541	3,033
- Cash & Cash Equivalents	101	64	56	231	75	69	159	494
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	5	- -	3	14	8	5	- -	310
Enterprise Value	-96	378	216	1,638	262	421	1,382	2,849
Total Capital	100	72	68	264	253	252	359	859
Total Debt/Capital (%)	4.9	0.15	4.54	5.43	3.32	2.07	0.1	36.15
Total Debt / EV	-0.05	- -	0.01	0.01	0.03	0.01	- -	0.11
EV/Sales	- -	6.42	2.68	14.54	1.15	1.38	3.72	5.82
EV/EBITDA	- -	- -	- -	- -	- -	- -	648.04	87.24
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	150.1
EV/Cash Flow to Firm	- -	1,970.29	- -	- -	- -	55.89	42.39	32.14
EV/Free Cash Flow to Firm	- -	1,970.29	- -	- -	- -	43.15	40.9	31.51
Diluted Market Cap	- -	938	818	4,769	952	1,423	4,423	9,765
Diluted Enterprise Value	-96	874	765	4,552	885	1,359	4,264	9,581
EV per Share	- -	2.58	1.48	9.07	4.02	6.17	18.33	35.9
TTM Sales	- -	59	81	113	228	305	371	489
TTM EBITDA	- -	-29	-16	-31	-85	-20	2	33
TTM Operating Income	- -	-29	-17	-32	-94	-30	-8	19
TTM Cash Flow to Firm	- -	- -	-7	-12	-57	8	33	89
TTM Free Cash Flow to Firm	- -	- -	-7	-12	-56	10	34	90

Multiples (AUD)

Valuation Multiples API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	-112.82	-395.04	-16.9	146.01	130.86	108
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	150.1
Enterprise Value	-96	378	216	1,638	262	421	1,382	2,849
Low Price	- -	2.97	0.01	- -	1.42	4.53	6.59	17.07
EV/Sales	- -	6.42	2.68	14.54	1.15	1.38	3.72	5.82
EV/EBITDA	- -	- -	- -	- -	- -	- -	648.04	87.24
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	58.72
Price/Earnings Average	- -	-32.44	-99.77	-103.99	-11.25	-51.23	-754.36	50.48
Price/Earnings High	- -	-33.07	-121.95	-230.08	-20.94	-71.92	-1,403.9	80.7
Price/Earnings Low	- -	-31.86	-0.39	-0.01	-2.89	-32.22	-312.86	26.23
Price/Book Value	- -	6.12	4.18	7.42	1.35	1.96	4.3	5.53
Price/Book Value Average	- -	6.12	8.34	5.43	1.47	1.99	3.34	4.76
Price/Book Value High	- -	6.24	10.19	12.01	2.74	2.79	6.21	7.6
Price/Book Value Low	- -	6.01	0.03	- -	0.38	1.25	1.38	2.47
Price/Tangible Book Value	- -	6.2	4.23	8.79	5.67	7.13	8.36	8.08
Price/Tangible Book Value Average	- -	6.21	8.44	6.43	6.19	7.23	6.5	6.95
Price/Tangible Book Value High	- -	6.33	10.31	14.24	11.53	10.15	12.09	11.11
Price/Tangible Book Value Low	- -	6.1	0.03	- -	1.59	4.55	2.69	3.61
Price/Sales	- -	15.91	10.14	42.34	4.13	4.67	11.91	18.09
Price/Sales Average	- -	15.93	20.21	30.98	4.52	4.74	9.25	15.55
Price/Sales High	- -	16.24	24.7	68.54	8.4	6.65	17.21	24.87
Price/Sales Low	- -	15.65	0.08	- -	1.16	2.98	3.84	8.08
Price/Cash Flow	- -	- -	-112.82	-392.41	-16.52	189.12	135.62	99.93
Price/Cash Flow Average	- -	- -	-224.78	-287.15	-18.07	191.8	105.36	85.9
Price/Cash Flow High	- -	- -	-274.75	-635.3	-33.62	269.28	196.09	137.34
Price/Cash Flow Low	- -	- -	-0.89	-0.02	-4.64	120.64	43.7	44.64
Price/Free Cash Flow Average	- -	- -	-224.78	-289.07	-18.48	148.08	101.66	92.83
Price/Free Cash Flow High	- -	- -	-274.75	-639.56	-34.39	207.91	189.2	148.42
Price/Free Cash Flow Low	- -	- -	-0.89	-0.02	-4.75	93.15	42.16	48.25
EV/Sales Average	- -	6.43	6	10.13	1.28	1.4	2.8	4.95
EV/Sales High	- -	6.57	7.49	24.73	2.64	2.05	5.57	8.14
EV/Sales Low	- -	6.29	- -	- -	0.11	0.81	0.91	2.39
EV/EBITDA Average	- -	-13.06	-30.28	-36.34	-3.44	-21.37	486.85	74.2
EV/EBITDA High	- -	-13.36	-37.75	-88.77	-7.08	-31.29	970.18	121.99
EV/EBITDA Low	- -	-12.79	3.2	6.9	-0.3	-12.26	158.32	35.86
EV/EBIT Average	- -	-13.06	-29.08	-35.35	-3.11	-14.25	-130.2	127.67
EV/EBIT High	- -	-13.36	-36.26	-86.36	-6.39	-20.87	-259.45	209.9
EV/EBIT Low	- -	-12.79	3.08	6.71	-0.27	-8.18	-42.34	61.7
Last Price	- -	3.02	1.84	10.27	5.05	7.11	20.44	38.21
High Price	- -	3.08	4.48	16.62	10.28	10.12	29.55	52.52
Enterprise Value Average	-96	379	484	1,141	293	427	1,038	2,423
Enterprise Value High	-96	388	604	2,786	603	626	2,069	3,984
Enterprise Value Low	-96	371	-51	-217	26	245	338	1,171

Profitability (AUD)

Profitability Ratios API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	-34.6	-23.89	-21.34	-37.05	-11.46	-1.5	33.27
Return on Assets (%)	- -	-29.27	-19.01	-17.27	-28.54	-8.52	-1.19	21.53
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	100	80.91	79.79	65.09	73.11	75.15	77.81
EBITDA Margin (%)	- -	-49.22	-19.83	-27.86	-37.32	-6.57	0.57	6.67
Operating Margin (%)	- -	-49.22	-20.64	-28.64	-41.35	-9.85	-2.15	3.88
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	22.84
Pretax Margin (%)	- -	-49.12	-20.25	-29.9	-40	-9.05	-1.25	6.67
Profit Margin (%)	- -	-49.12	-20.25	-29.79	-40.13	-9.25	-1.23	30.81
Net Income to Common Margin (%)	- -	-49.12	-20.25	-29.79	-40.13	-9.25	-1.23	30.81
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	-34.6	-23.89	-21.34	-37.05	-11.46	-1.5	33.27

Credit (AUD)

Credit Ratios API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	5	- -	3	14	8	5	- -	310
ST Debt	2	- -	1	6	4	3	- -	- -
LT Debt	3	- -	2	9	4	2	- -	310
Total Debt/EBITDA	- -	- -	-0.19	-0.46	-0.1	-0.26	0.17	9.5
Net Debt/EBITDA	- -	2.2	3.53	6.96	0.8	3.22	-74.65	-5.63
Total Debt/EBIT	- -	- -	-0.18	-0.45	-0.09	-0.17	-0.05	16.35
Net Debt/EBIT	- -	2.2	3.39	6.77	0.72	2.15	19.96	-9.69
EBITDA to Interest Expense	- -	-151.12	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	-151.12	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	-151.12	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	84.68	84.49	74.72	82.69	72	76.8	81.2	57.12
Long-Term Debt/Equity (%)	3.47	0.15	2.49	3.43	1.66	0.72	0.1	56.62
Long-Term Debt/Capital (%)	3.3	0.15	2.38	3.24	1.61	0.71	0.1	36.15
Long-Term Debt/Total Assets (%)	2.94	0.13	1.86	2.84	1.2	0.55	0.08	32.34
Total Debt/Equity (%)	5.15	0.15	4.76	5.75	3.43	2.12	0.1	56.62
Total Debt/Capital (%)	4.9	0.15	4.54	5.43	3.32	2.07	0.1	36.15
Total Debt/Total Assets (%)	4.36	0.13	3.55	4.75	2.47	1.63	0.08	32.34
Net Debt to Equity	-100.63	-88.3	-87.47	-87.38	-27.75	-26.09	-44.41	-33.54
Net Debt/Capital (%)	15,950	-744.93	-505.99	-653.67	-38.24	-35.16	-79.75	-50.47
EBITDA	- -	-29	-16	-31	-85	-20	2	33
EBITDA-CapEx	- -	-29	-16	-31	-86	-22	1	31
Operating Income (Loss)	- -	-29	-17	-32	-94	-30	-8	19

Liquidity (AUD)

Liquidity Ratios API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	7.86	5.22	2.89	5.57	0.86	0.97	2.06	5.11
Current Ratio	8.59	6.49	4.04	6.19	1.63	1.86	3.12	6.26
Quick Ratio	8.3	5.88	3.36	5.88	1.26	1.58	2.85	5.96
CFO/Avg Current Liab	- -	- -	-0.46	-0.4	-0.88	0.09	0.44	1.02
Common Equity/Total Assets	84.68	84.49	74.72	82.69	72	76.8	81.2	57.12
Long-Term Debt/Equity (%)	3.47	0.15	2.49	3.43	1.66	0.72	0.1	56.62
Long-Term Debt/Capital (%)	3.3	0.15	2.38	3.24	1.61	0.71	0.1	36.15
Long-Term Debt/Total Assets (%)	2.94	0.13	1.86	2.84	1.2	0.55	0.08	32.34
Total Debt/Equity (%)	5.15	0.15	4.76	5.75	3.43	2.12	0.1	56.62
Total Debt/Capital (%)	4.9	0.15	4.54	5.43	3.32	2.07	0.1	36.15
Total Debt/Total Assets (%)	4.36	0.13	3.55	4.75	2.47	1.63	0.08	32.34
CFO/Total Liabilities	- -	- -	-33.23	-23.22	-60	10.08	39.28	21.54
CFO/CapEx	- -	- -	- -	-150.04	-81.39	3.39	27.47	49.46
Altman's Z-Score	-0.05	18.6	6.4	21.39	-0.38	3.04	11.64	5.65

Working Capital (AUD)

Working Capital Ratios API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	8.67	9.53	10.82	10.17	8.09	7.42	7.06
Days Sales Outstanding	- -	42.09	38.32	33.72	35.89	45.13	49.21	51.72
Inventory Turnover	- -	- -	- -	22.67	12.42	10.97	15.19	12.12
Days Inventory Outstanding	- -	- -	- -	16.1	29.39	33.27	24.03	30.11
Accounts Payable Turnover	- -	- -	10.56	8.74	10.39	7.63	16.95	15.92
Accounts Payable Turnover Days	- -	- -	34.56	41.75	35.13	47.81	21.53	22.92
Cash Conversion Cycle	- -	- -	3.76	8.08	30.15	30.59	51.71	58.9
Inventory to Cash Days	- -	- -	38.32	17.62	6.5	11.87	25.19	21.61
Inventories	- -	- -	- -	2	11	4	8	10
Raw Materials	- -	- -	- -	1	3	- -	- -	- -
Work In Process	- -	- -	- -	1	- -	- -	- -	- -
Finished Goods	- -	- -	- -	1	8	4	8	10
Other Inventory	- -	- -	- -	-1	- -	- -	- -	- -

Enterprise Value (AUD)

Enterprise Value API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	442	270	1,855	330	484	1,541	3,033
- Cash & Cash Equivalents	101	64	56	231	75	69	159	494
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	5	- -	3	14	8	5	- -	310
Enterprise Value	-96	378	216	1,638	262	421	1,382	2,849
Total Capital	100	72	68	264	253	252	359	859
Total Debt/Capital (%)	4.9	0.15	4.54	5.43	3.32	2.07	0.1	36.15
Total Debt / EV	-0.05	- -	0.01	0.01	0.03	0.01	- -	0.11
EV/Sales	- -	6.42	2.68	14.54	1.15	1.38	3.72	5.82
EV/EBITDA	- -	- -	- -	- -	- -	- -	648.04	87.24
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	150.1
EV/Cash Flow to Firm	- -	1,970.29	- -	- -	- -	55.89	42.39	32.14
EV/Free Cash Flow to Firm	- -	1,970.29	- -	- -	- -	43.15	40.9	31.51
Diluted Market Cap	- -	938	818	4,769	952	1,423	4,423	9,765
Diluted Enterprise Value	-96	874	765	4,552	885	1,359	4,264	9,581
EV per Share	- -	2.58	1.48	9.07	4.02	6.17	18.33	35.9
TTM Sales	- -	59	81	113	228	305	371	489
TTM EBITDA	- -	-29	-16	-31	-85	-20	2	33
TTM Operating Income	- -	-29	-17	-32	-94	-30	-8	19
TTM Cash Flow to Firm	- -	- -	-7	-12	-57	8	33	89
TTM Free Cash Flow to Firm	- -	- -	-7	-12	-56	10	34	90

Multiples (AUD)

Valuation Multiples API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	-112.82	-395.04	-16.9	146.01	130.86	108
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	150.1
Enterprise Value	-96	378	216	1,638	262	421	1,382	2,849
Low Price	- -	2.97	0.01	- -	1.42	4.53	6.59	17.07
EV/Sales	- -	6.42	2.68	14.54	1.15	1.38	3.72	5.82
EV/EBITDA	- -	- -	- -	- -	- -	- -	648.04	87.24
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	58.72
Price/Earnings Average	- -	-32.44	-99.77	-103.99	-11.25	-51.23	-754.36	50.48
Price/Earnings High	- -	-33.07	-121.95	-230.08	-20.94	-71.92	-1,403.9	80.7
Price/Earnings Low	- -	-31.86	-0.39	-0.01	-2.89	-32.22	-312.86	26.23
Price/Book Value	- -	6.12	4.18	7.42	1.35	1.96	4.3	5.53
Price/Book Value Average	- -	6.12	8.34	5.43	1.47	1.99	3.34	4.76
Price/Book Value High	- -	6.24	10.19	12.01	2.74	2.79	6.21	7.6
Price/Book Value Low	- -	6.01	0.03	- -	0.38	1.25	1.38	2.47
Price/Tangible Book Value	- -	6.2	4.23	8.79	5.67	7.13	8.36	8.08
Price/Tangible Book Value Average	- -	6.21	8.44	6.43	6.19	7.23	6.5	6.95
Price/Tangible Book Value High	- -	6.33	10.31	14.24	11.53	10.15	12.09	11.11
Price/Tangible Book Value Low	- -	6.1	0.03	- -	1.59	4.55	2.69	3.61
Price/Sales	- -	15.91	10.14	42.34	4.13	4.67	11.91	18.09
Price/Sales Average	- -	15.93	20.21	30.98	4.52	4.74	9.25	15.55
Price/Sales High	- -	16.24	24.7	68.54	8.4	6.65	17.21	24.87
Price/Sales Low	- -	15.65	0.08	- -	1.16	2.98	3.84	8.08
Price/Cash Flow	- -	- -	-112.82	-392.41	-16.52	189.12	135.62	99.93
Price/Cash Flow Average	- -	- -	-224.78	-287.15	-18.07	191.8	105.36	85.9
Price/Cash Flow High	- -	- -	-274.75	-635.3	-33.62	269.28	196.09	137.34
Price/Cash Flow Low	- -	- -	-0.89	-0.02	-4.64	120.64	43.7	44.64
Price/Free Cash Flow Average	- -	- -	-224.78	-289.07	-18.48	148.08	101.66	92.83
Price/Free Cash Flow High	- -	- -	-274.75	-639.56	-34.39	207.91	189.2	148.42
Price/Free Cash Flow Low	- -	- -	-0.89	-0.02	-4.75	93.15	42.16	48.25
EV/Sales Average	- -	6.43	6	10.13	1.28	1.4	2.8	4.95
EV/Sales High	- -	6.57	7.49	24.73	2.64	2.05	5.57	8.14
EV/Sales Low	- -	6.29	- -	- -	0.11	0.81	0.91	2.39
EV/EBITDA Average	- -	-13.06	-30.28	-36.34	-3.44	-21.37	486.85	74.2
EV/EBITDA High	- -	-13.36	-37.75	-88.77	-7.08	-31.29	970.18	121.99
EV/EBITDA Low	- -	-12.79	3.2	6.9	-0.3	-12.26	158.32	35.86
EV/EBIT Average	- -	-13.06	-29.08	-35.35	-3.11	-14.25	-130.2	127.67
EV/EBIT High	- -	-13.36	-36.26	-86.36	-6.39	-20.87	-259.45	209.9
EV/EBIT Low	- -	-12.79	3.08	6.71	-0.27	-8.18	-42.34	61.7
Last Price	- -	3.02	1.84	10.27	5.05	7.11	20.44	38.21
High Price	- -	3.08	4.48	16.62	10.28	10.12	29.55	52.52
Enterprise Value Average	-96	379	484	1,141	293	427	1,038	2,423
Enterprise Value High	-96	388	604	2,786	603	626	2,069	3,984
Enterprise Value Low	-96	371	-51	-217	26	245	338	1,171

Shares Outstanding	62	146	147	181	65	68	75	79
Diluted Weighted Avg Shares	- -	311	444	465	189	200	216	256
Basic Weighted Avg Shares	- -	311	444	465	187	200	216	232
Revenue per Share	- -	0.19	0.18	0.24	1.22	1.52	1.72	2.11
EBITDA per Share	- -	-0.09	-0.04	-0.07	-0.46	-0.1	0.01	0.14
Operating Income per Share	- -	-0.09	-0.04	-0.07	-0.51	-0.15	-0.04	0.08
Basic EPS, GAAP	- -	-0.09	-0.04	-0.07	-0.49	-0.14	-0.02	0.65
Basic EPS from Cont Ops	- -	-0.09	-0.04	-0.07	-0.49	-0.14	-0.02	0.65
Diluted EPS, GAAP	- -	-0.09	-0.04	-0.07	-0.49	-0.14	-0.02	0.59
Diluted EPS from Cont Ops	- -	-0.09	-0.04	-0.07	-0.49	-0.14	-0.02	0.59
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	-0.02	-0.03	-0.31	0.04	0.15	0.38
Free Cash Flow per Basic Share	- -	- -	-0.02	-0.03	-0.31	0.03	0.15	0.37
Cash & Equivalents per Share	1.62	0.44	0.39	1.28	1.16	1.01	2.11	6.23
Book Value per Share	1.53	0.49	0.44	1.38	3.75	3.62	4.75	6.91
Tangible Book Value per Share	1.52	0.49	0.43	1.17	0.89	1	2.44	4.73

Life360, Inc.

Profitability (AUD)

Credit (AUD)

Liquidity (AUD)

Working Capital (AUD)

Enterprise Value (AUD)

Multiples (AUD)

Profitability (AUD)

Credit (AUD)

Liquidity (AUD)

Working Capital (AUD)

Enterprise Value (AUD)

Multiples (AUD)

Per Share Data Items (AUD)